[JERASIA] QoQ Quarter Result on 2017-12-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 120,263 123,962 102,915 121,652 115,020 111,635 108,189 7.30% QoQ % -2.98% 20.45% -15.40% 5.77% 3.03% 3.19% - Horiz. % 111.16% 114.58% 95.13% 112.44% 106.31% 103.19% 100.00%
PBT 1,524 1,330 5,582 1,425 1,451 354 1,104 23.95% QoQ % 14.59% -76.17% 291.72% -1.79% 309.89% -67.93% - Horiz. % 138.04% 120.47% 505.62% 129.08% 131.43% 32.07% 100.00%
Tax -441 -121 -1,287 -311 -459 -1,324 -181 80.97% QoQ % -264.46% 90.60% -313.83% 32.24% 65.33% -631.49% - Horiz. % 243.65% 66.85% 711.05% 171.82% 253.59% 731.49% 100.00%
NP 1,083 1,209 4,295 1,114 992 -970 923 11.24% QoQ % -10.42% -71.85% 285.55% 12.30% 202.27% -205.09% - Horiz. % 117.33% 130.99% 465.33% 120.69% 107.48% -105.09% 100.00%
NP to SH 1,899 2,594 4,295 1,114 418 -970 923 61.69% QoQ % -26.79% -39.60% 285.55% 166.51% 143.09% -205.09% - Horiz. % 205.74% 281.04% 465.33% 120.69% 45.29% -105.09% 100.00%
Tax Rate 28.94 % 9.10 % 23.06 % 21.82 % 31.63 % 374.01 % 16.39 % 46.04% QoQ % 218.02% -60.54% 5.68% -31.01% -91.54% 2,181.94% - Horiz. % 176.57% 55.52% 140.70% 133.13% 192.98% 2,281.94% 100.00%
Total Cost 119,180 122,753 98,620 120,538 114,028 112,605 107,266 7.27% QoQ % -2.91% 24.47% -18.18% 5.71% 1.26% 4.98% - Horiz. % 111.11% 114.44% 91.94% 112.37% 106.30% 104.98% 100.00%
Net Worth 153,426 151,785 149,323 146,041 146,862 146,041 148,339 2.27% QoQ % 1.08% 1.65% 2.25% -0.56% 0.56% -1.55% - Horiz. % 103.43% 102.32% 100.66% 98.45% 99.00% 98.45% 100.00%
Dividend 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 410 - 410 - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 0.00% 100.00% - - - -
Div Payout % 21.60 % - % 9.55 % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 226.18% 0.00% 100.00% - - - -
Equity 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 153,426 151,785 149,323 146,041 146,862 146,041 148,339 2.27% QoQ % 1.08% 1.65% 2.25% -0.56% 0.56% -1.55% - Horiz. % 103.43% 102.32% 100.66% 98.45% 99.00% 98.45% 100.00%
NOSH 82,046 82,046 82,046 82,046 82,046 82,046 82,410 -0.29% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -0.44% - Horiz. % 99.56% 99.56% 99.56% 99.56% 99.56% 99.56% 100.00%
Ratio Analysis 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 0.90 % 0.98 % 4.17 % 0.92 % 0.86 % -0.87 % 0.85 % 3.88% QoQ % -8.16% -76.50% 353.26% 6.98% 198.85% -202.35% - Horiz. % 105.88% 115.29% 490.59% 108.24% 101.18% -102.35% 100.00%
ROE 1.24 % 1.71 % 2.88 % 0.76 % 0.28 % -0.66 % 0.62 % 58.67% QoQ % -27.49% -40.62% 278.95% 171.43% 142.42% -206.45% - Horiz. % 200.00% 275.81% 464.52% 122.58% 45.16% -106.45% 100.00%
Per Share 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 146.58 151.09 125.44 148.27 140.19 136.06 131.28 7.62% QoQ % -2.98% 20.45% -15.40% 5.76% 3.04% 3.64% - Horiz. % 111.65% 115.09% 95.55% 112.94% 106.79% 103.64% 100.00%
EPS 1.32 1.47 5.23 1.36 1.21 -1.18 1.12 11.56% QoQ % -10.20% -71.89% 284.56% 12.40% 202.54% -205.36% - Horiz. % 117.86% 131.25% 466.96% 121.43% 108.04% -105.36% 100.00%
DPS 0.50 0.00 0.50 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 0.00% 100.00% - - - -
NAPS 1.8700 1.8500 1.8200 1.7800 1.7900 1.7800 1.8000 2.57% QoQ % 1.08% 1.65% 2.25% -0.56% 0.56% -1.11% - Horiz. % 103.89% 102.78% 101.11% 98.89% 99.44% 98.89% 100.00%
Adjusted Per Share Value based on latest NOSH - 82,046 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 146.58 151.09 125.44 148.27 140.19 136.06 131.86 7.30% QoQ % -2.98% 20.45% -15.40% 5.76% 3.04% 3.19% - Horiz. % 111.16% 114.58% 95.13% 112.45% 106.32% 103.19% 100.00%
EPS 1.32 1.47 5.23 1.36 1.21 -1.18 1.12 11.56% QoQ % -10.20% -71.89% 284.56% 12.40% 202.54% -205.36% - Horiz. % 117.86% 131.25% 466.96% 121.43% 108.04% -105.36% 100.00%
DPS 0.50 0.00 0.50 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 0.00% 100.00% - - - -
NAPS 1.8700 1.8500 1.8200 1.7800 1.7900 1.7800 1.8080 2.27% QoQ % 1.08% 1.65% 2.25% -0.56% 0.56% -1.55% - Horiz. % 103.43% 102.32% 100.66% 98.45% 99.00% 98.45% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.3900 0.4100 0.3850 0.4950 0.5500 0.6000 0.6350 -
P/RPS 0.27 0.27 0.31 0.33 0.39 0.44 0.48 -31.83% QoQ % 0.00% -12.90% -6.06% -15.38% -11.36% -8.33% - Horiz. % 56.25% 56.25% 64.58% 68.75% 81.25% 91.67% 100.00%
P/EPS 16.85 12.97 7.35 36.46 107.96 -50.75 56.70 -55.43% QoQ % 29.92% 76.46% -79.84% -66.23% 312.73% -189.51% - Horiz. % 29.72% 22.87% 12.96% 64.30% 190.41% -89.51% 100.00%
EY 5.93 7.71 13.60 2.74 0.93 -1.97 1.76 124.58% QoQ % -23.09% -43.31% 396.35% 194.62% 147.21% -211.93% - Horiz. % 336.93% 438.07% 772.73% 155.68% 52.84% -111.93% 100.00%
DY 1.28 0.00 1.30 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 98.46% 0.00% 100.00% - - - -
P/NAPS 0.21 0.22 0.21 0.28 0.31 0.34 0.35 -28.84% QoQ % -4.55% 4.76% -25.00% -9.68% -8.82% -2.86% - Horiz. % 60.00% 62.86% 60.00% 80.00% 88.57% 97.14% 100.00%
Price Multiplier on Announcement Date 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 29/11/18 30/08/18 24/05/18 27/02/18 28/11/17 25/08/17 25/05/17 -
Price 0.3700 0.4100 0.4300 0.4550 0.5250 0.5800 0.6900 -
P/RPS 0.25 0.27 0.34 0.31 0.37 0.43 0.53 -39.38% QoQ % -7.41% -20.59% 9.68% -16.22% -13.95% -18.87% - Horiz. % 47.17% 50.94% 64.15% 58.49% 69.81% 81.13% 100.00%
P/EPS 15.99 12.97 8.21 33.51 103.05 -49.06 61.61 -59.28% QoQ % 23.28% 57.98% -75.50% -67.48% 310.05% -179.63% - Horiz. % 25.95% 21.05% 13.33% 54.39% 167.26% -79.63% 100.00%
EY 6.26 7.71 12.17 2.98 0.97 -2.04 1.62 146.05% QoQ % -18.81% -36.65% 308.39% 207.22% 147.55% -225.93% - Horiz. % 386.42% 475.93% 751.23% 183.95% 59.88% -125.93% 100.00%
DY 1.35 0.00 1.16 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 116.38% 0.00% 100.00% - - - -
P/NAPS 0.20 0.22 0.24 0.26 0.29 0.33 0.38 -34.79% QoQ % -9.09% -8.33% -7.69% -10.34% -12.12% -13.16% - Horiz. % 52.63% 57.89% 63.16% 68.42% 76.32% 86.84% 100.00%
PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.
NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.
Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
JCB - 2nd Quarter (311217).pdf 
